BNBCalc Short Term Rental Investment Analysis 3 Schwertweg, Immensee, SZ, 6405

3 bed • 3 bath • 6 guests • $1,100,000

BNB

Calc

Annual Revenue

$147,778

Profit (Cash Flow)

$40,684

Cap Rate

10.4%

Annual Revenue

$147,778

AirDNA projects $229/night at 67% occupancy ($56,039). Airbtics projects $357/night at 74% occupancy ($96,490). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 85% occupancy rate, $476 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	$50,919	$85,924	$151,073	$214,579
Occupancy	62%	73%	85%	98%
Nightly Rate	$221	$316	$476	$585

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Familienfreundliches Haus mit traumhafter Aussicht	$68,406	$224	83%	3	2	3	$165	❌	❌	✅	Y / Y	⭐️ 5 (110)
Secret Garden villa with hot tub & wow lake views	$162,823	$703	62%	3	2	2	$215	❌	✅	✅	Y / Y	⭐️ 5 (7)
Chalet "Moona" mit unvergleichbarer Seesicht	$153,572	$724	57%	3	2	5	$330	❌	✅	✅	Y / Y	⭐️ 5 (39)
Oasis of peace with stunning view of Lake Lucerne	$87,138	$524	44%	3	2	3	$275	✅	✅	✅	Y / Y	⭐️ 4.8 (159)
Saturn \| Lucerne City	$88,939	$246	98%	3	2	2	$88	❌	❌	❌	Y / Y	⭐️ 4.8 (223)
Jupiter \| Lucerne City	$119,684	$330	98%	3	2	2	$88	❌	❌	❌	Y / Y	⭐️ 4.9 (230)
Panoramic City View Penthouse 2C	$129,322	$453	78%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (85)
Big family Apartment in the city	$96,610	$363	72%	3	2	1	$56	❌	❌	❌	Y / Y	⭐️ 4.8 (85)
Delta 3 - Three Bedroom apartment - Luzern city	$103,662	$300	94%	3	1	1	$50	❌	❌	✅	Y / Y	⭐️ 4.7 (96)
Heimelige 4 1/2 Zimmer Wohnung in schönster Natur	$62,220	$200	85%	3	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (197)
A&Y Penthouse-Maisonette-Loft	$230,555	$791	77%	3	2	1	$443	❌	❌	❌	Y / Y	⭐️ 5 (34)
Big apartment in the city centre	$88,476	$372	64%	3	2	1	$66	❌	❌	❌	Y / Y	⭐️ 4.7 (81)
Atico/Penhause	$71,742	$253	77%	3	1	3	$54	❌	❌	❌	Y / Y	⭐️ 4.7 (60)
Waldhaus Apartment #451	$64,625	$306	57%	3	2	2	$55	✅	❌	❌	Y / Y	⭐️ 4.7 (32)
Ferienhaus in Morschach	$43,915	$211	51%	3	2	4	$165	❌	❌	❌	Y / Y	⭐️ 4.8 (12)
Hirschen 5 - Luxury historic apartment in Old Town	$204,351	$554	100%	3	2	1	$88	❌	❌	❌	Y / Y	⭐️ 4.8 (136)
Familien-Ferienwohnung 120qm	$65,433	$176	95%	3	2	3	$132	❌	❌	❌	Y / Y	⭐️ 4.9 (21)
Panoramic Lake View Penthouse 2D	$157,871	$546	79%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (75)
Stilvoll Wohnen in der Luzerner Altstadt 4. OG	$113,526	$490	63%	3	2	2	$99	❌	❌	❌	Y / Y	⭐️ 4.9 (132)
Gartenwohnung, Gästehaus Rank am Fusse vom Pilatus	$25,092	$107	63%	3	2	2	$55	❌	❌	❌	Y / Y	⭐️ 4.8 (236)
Wunderschönes Chalet in Seelisberg mit Seesicht!	$159,604	$625	69%	3	2	2	$231	❌	✅	❌	Y / Y	⭐️ 4.8 (125)
Ramabrice by Interhome	$63,136	$230	75%	3	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (5)
5 Zi-Chalet mit Charme am Berg	$56,414	$213	70%	3	2	2	$99	❌	❌	✅	Y / Y	⭐️ 4.8 (22)
The view 39 - Wohnung mit Blick auf See und Berge	$99,000	$327	80%	3	2	3	$165	❌	❌	✅	Y / Y	⭐️ 5 (245)
Mount Pilatus At Your Feet!	$78,905	$344	62%	3	2	2	$110	❌	❌	✅	Y / Y	⭐️ 5 (141)
Mount Pilatus on Your Doorstep	$70,858	$286	67%	3	1	2	$110	❌	❌	✅	Y / Y	⭐️ 5 (26)
Apartment with Seaview on Bürgenstock	$54,452	$179	79%	3	1	4	$187	❌	❌	❌	Y / Y	⭐️ 5 (47)
Kepler 3 - Three Bedroom Apartment - Luzern city	$73,157	$206	96%	3	1	1	$50	❌	❌	✅	Y / Y	⭐️ 4.5 (182)
Quiet 3-bedroom chalet with hot tub and sauna	$136,782	$472	76%	3	2	4	$275	❌	✅	❌	Y / Y	⭐️ 4.9 (66)
Luxury Swiss Alpine Wellness Home in Pure Nature	$103,678	$551	49%	3	2	4	$165	❌	✅	❌	Y / Y	⭐️ 5 (5)
Wohnung Bergsicht auf dem Stoos	$48,848	$258	47%	3	2	2	$165	❌	❌	✅	Y / Y	⭐️ 4.9 (52)
Gem near Lucerne, Mountains and Ski Resorts	$65,355	$243	72%	3	2	1	$110	❌	❌	❌	Y / Y	⭐️ 4.8 (222)
Luzern stadtnah-180 m2 luxuriöse Wohnung im grünen	$94,847	$357	72%	3	2	2	$154	❌	❌	✅	Y / Y	⭐️ 5 (158)
Very Nice, 3 Bedroom Apartment in Wollerau	$118,598	$303	100%	3	2	5	$220	❌	❌	❌	Y / Y	⭐️ 5 (1)
Chalet in den Entlebucher Voralpen	$54,340	$166	86%	3	2	2	$110	❌	❌	❌	Y / Y	⭐️ 5 (182)
Cosyhouse in Flüelen/Uri	$37,859	$175	56%	3	1	2	$165	❌	❌	❌	Y / Y	⭐️ 5 (70)
Flat on the lake - atypical and unique	$141,930	$368	98%	3	2	3	$310	❌	✅	❌	Y / Y	⭐️ 4.7 (37)
Helle Wohnung zwischen Luzern und Engelberg	$77,936	$338	63%	3	2	3	$0	❌	❌	❌	Y / N	⭐️ 5 (42)
Hirschen 1 - Luxury historic old town apartment	$214,441	$581	100%	3	2	1	$88	❌	❌	❌	Y / Y	⭐️ 4.9 (141)
Cozy apartment with lake view for 6 guests	$45,581	$193	62%	3	1	4	$248	❌	❌	❌	Y / Y	⭐️ 5 (2)

Return Metrics

15.54% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$40,684	$81,368	$122,052	$162,736	$203,420	$406,840	$1,220,522
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$880,000	$880,000	$880,000	$880,000	$880,000	$880,000	$880,000
Down Payment	$220,000	$220,000	$220,000	$220,000	$220,000	$220,000	$220,000
Property Appreciation	$33,000	$66,990	$101,999	$138,059	$175,201	$378,308	$1,569,988
Total Return	$1,173,684	$1,248,358	$1,324,051	$1,400,796	$1,478,621	$1,885,148	$3,890,511

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

15.54%

Cap Rate

10.44%

Return on Investment

32.27%

3 Schwertweg Immensee, Schwyz, 6405

3 bed • 3 bath • 6 guests

Purchase Price

Airbnb Investor Score

$40,684

Annual Profit

10.4%

Cap Rate

15.5%

Cash on Cash

$147,778

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $229/night at 67% occupancy.Projected nightly rate is $357/night at 74% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$98,342

Avg annual revenue

74%

Avg occupancy rate

$357

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$25k

$90k

$160k

$230k

$40,684

Profit

Revenue

$147,778

Operating Expenses

$32,891

Operating Income

$114,887

Mortgage & Taxes

$74,203

Profit (Cash Flow)

$40,684

$261,750

Cash Investment

Down Payment

$220,000

Renos & Furnishing

$8,750

Closing Costs

$33,000

Total

$261,750

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

15.54%

Cap Rate

10.44%

Return on Investment

32.27%